[SBAGAN] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 115.22%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 12,836 10,644 13,648 9,416 7,204 15,836 20,592 -7.56%
PBT 20,424 19,688 -2,572 28,100 15,452 -2,172 30,200 -6.30%
Tax -1,196 -672 -1,672 -864 -372 -1,480 -2,900 -13.71%
NP 19,228 19,016 -4,244 27,236 15,080 -3,652 27,300 -5.66%
-
NP to SH 19,228 19,016 -4,244 27,236 15,080 -3,652 27,300 -5.66%
-
Tax Rate 5.86% 3.41% - 3.07% 2.41% - 9.60% -
Total Cost -6,392 -8,372 17,892 -17,820 -7,876 19,488 -6,708 -0.80%
-
Net Worth 411,191 385,343 346,898 357,266 327,530 321,787 342,647 3.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,548 4,548 6,353 - - 8,150 - -
Div Payout % 23.66% 23.92% 0.00% - - 0.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 411,191 385,343 346,898 357,266 327,530 321,787 342,647 3.08%
NOSH 60,491 60,491 60,628 60,470 60,513 60,463 60,505 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 149.80% 178.65% -31.10% 289.25% 209.33% -23.06% 132.58% -
ROE 4.68% 4.93% -1.22% 7.62% 4.60% -1.13% 7.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.22 17.60 22.51 15.57 11.90 26.19 34.03 -7.56%
EPS 31.80 31.44 -7.00 45.04 24.92 -6.04 45.12 -5.65%
DPS 7.52 7.52 10.48 0.00 0.00 13.48 0.00 -
NAPS 6.7975 6.3702 5.7217 5.9081 5.4125 5.322 5.6631 3.08%
Adjusted Per Share Value based on latest NOSH - 60,470
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.79 11.43 14.66 10.12 7.74 17.01 22.12 -7.56%
EPS 20.66 20.43 -4.56 29.26 16.20 -3.92 29.33 -5.66%
DPS 4.89 4.89 6.83 0.00 0.00 8.76 0.00 -
NAPS 4.4174 4.1397 3.7267 3.8381 3.5186 3.457 3.6811 3.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.76 2.81 2.62 2.40 2.48 2.50 2.79 -
P/RPS 17.72 15.97 11.64 15.41 20.83 9.55 8.20 13.69%
P/EPS 11.83 8.94 -37.43 5.33 9.95 -41.39 6.18 11.41%
EY 8.45 11.19 -2.67 18.77 10.05 -2.42 16.17 -10.24%
DY 2.00 2.68 4.00 0.00 0.00 5.39 0.00 -
P/NAPS 0.55 0.44 0.46 0.41 0.46 0.47 0.49 1.94%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 -
Price 3.23 2.89 2.92 3.25 2.42 2.28 2.88 -
P/RPS 15.22 16.42 12.97 20.87 20.33 8.71 8.46 10.27%
P/EPS 10.16 9.19 -41.71 7.22 9.71 -37.75 6.38 8.05%
EY 9.84 10.88 -2.40 13.86 10.30 -2.65 15.67 -7.45%
DY 2.33 2.60 3.59 0.00 0.00 5.91 0.00 -
P/NAPS 0.48 0.45 0.51 0.55 0.45 0.43 0.51 -1.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment